-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, CmhDz5x/10DIEQ86BvXqV/9L/m2k/t3J8wvh5pdA+BN42v/qr6bQ5YLDfPJOJb4p c4jzWBiOngQ9YdQ+CHZFhQ== 0000906280-04-000396.txt : 20041028 0000906280-04-000396.hdr.sgml : 20041028 20041028122824 ACCESSION NUMBER: 0000906280-04-000396 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20041028 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20041028 DATE AS OF CHANGE: 20041028 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CENTURYTEL INC CENTRAL INDEX KEY: 0000018926 STANDARD INDUSTRIAL CLASSIFICATION: TELEPHONE COMMUNICATIONS (NO RADIO TELEPHONE) [4813] IRS NUMBER: 720651161 STATE OF INCORPORATION: LA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-50260 FILM NUMBER: 041101617 BUSINESS ADDRESS: STREET 1: P O BOX 4065 STREET 2: 100 CENTURYTEL DR CITY: MONROE STATE: LA ZIP: 71203 BUSINESS PHONE: 3183889000 MAIL ADDRESS: STREET 1: 100 CENTURYTEL DR STREET 2: P O BOX 4065 CITY: MONROE STATE: LA ZIP: 71203 FORMER COMPANY: FORMER CONFORMED NAME: CENTURY TELEPHONE ENTERPRISES INC DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: CENTRAL TELEPHONE & ELECTRONICS CORP DATE OF NAME CHANGE: 19720512 8-K 1 form8-k_102804.htm

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8‑K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of Earliest Event Reported:   October 28, 2004

 

 

CENTURYTEL, INC.

(Exact name of registrant as specified in its charter)

 

 

Louisiana 1-7784 72-0651161
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)

                                                                             

 

100 CenturyTel Drive

Monroe, Louisiana 71203

(Address of principal executive offices) (Zip Code)

 

 

 

(318) 388-9000

(Registrant's telephone number, including area code)

 


 

Item 2.02.

Results of Operations and Financial Condition.

The following information, except for our forecasts for the upcoming quarter and except for our references to non-GAAP financial measures (as defined in Regulation G promulgated by the Securities and Exchange Commission), shall be deemed incorporated by reference into any registration statement heretofore or hereafter filed by us under the Securities Act of 1933, as amended, except to the extent that such incorporated information is superceded by information as of a subsequent date that is included in or incorporated by reference into any such registration statement. None of the following information shall be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

On October 28, 2004, we issued a press release announcing our third quarter 2004 consolidated operating results. More complete information on our operating results will be included in our Quarterly Report on Form 10-Q for the period ended September 30, 2004, which we expect to file shortly with the Securities and Exchange Commission.

 

Item 9.01.

Financial Statements and Exhibits.

 

  The following exhibit is furnished as part of this report:
     
  (c) Exhibit.
     
    99 Press release dated October 28, 2004 reporting third quarter 2004 operating results.

 


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

CENTURYTEL, INC.

 

 

 

 

 

 

 

By:

/s/ Neil A. Sweasy

 

 

Neil A. Sweasy

 

 

Vice President and Controller

 

Dated:  October 28, 2004

EX-99 2 exhibit-99.htm

Exhibit 99

 

 

 

 

FOR IMMEDIATE RELEASE   FOR MORE INFORMATION CONTACT:
October 28, 2004   Media: Patricia Cameron 318.388.9674
  patricia.cameron@centurytel.com
  Investors: Tony Davis 318.388.9525
  tony.davis@centurytel.com

CenturyTel Reports Third Quarter Earnings

Monroe, LA. . . CenturyTel, Inc. (NYSE Symbol: CTL) announces operating results for third quarter 2004 that met or exceeded First Call consensus estimates.

  • Operating revenues, excluding nonrecurring items, increased 1.2% to $607.4 million from $600.3 million. Reported under GAAP, operating revenues increased 0.6% to $603.9 million from $600.3 million.
  • Operating cash flow (as defined in the attached financial schedules), excluding nonrecurring items, was $308.2 million.
  • Net income, excluding nonrecurring items, was $81.1 million compared to $88.5 million in third quarter 2003. Net income, reported under GAAP, was $86.2 million compared to $91.0 million in third quarter 2003.
  • Diluted earnings per share, excluding nonrecurring items, was $.60 in third quarter 2004 and $.61 in third quarter 2003, while GAAP diluted earnings per share was $.63 in both third quarter 2004 and third quarter 2003.
  • Free cash flow (as defined in the attached financial schedules), excluding nonrecurring items, was $110.6 million in third quarter 2004.
  • Through the third quarter, the Company had repurchased nearly 10.9 million shares of common stock for a total investment of $318.4 million.

Third Quarter Highlights (1)

(Excluding nonrecurring items)

(In thousands, except per share amounts and customer units)

Quarter Ended

9/30/04

Quarter Ended

9/30/03

% Change

Operating Revenues

Operating Cash Flow

Net Income

Diluted Earnings Per Share

Average Diluted Shares Outstanding

Capital Expenditures

$

$

$

$

$

607,392       

308,239       

81,135       

.60       

135,737       

97,583       

$

$

$

$

$

600,264       

315,510       

88,452       

.61       

145,171       

102,201       

1.2 %       

(2.3)%       

(8.3)%       

(1.6)%       

(6.5)%       

(4.5)%       

Telephone Access Lines

Long Distance Lines (2)

DSL Connections

 

2,336,517       

1,037,293       

120,869       

 

2,394,623       

903,939       

76,328       

(2.4)%       

14.8 %       

58.4 %       

 

(1) These results include adjustments for nonrecurring items and other non-GAAP financial measures. A reconciliation of these items to comparable GAAP measures is included in the attached financial schedules.
 
(2) In first quarter 2004, the Company began reporting long distance units on a line basis instead of a customer basis. Third quarter 2003 has been restated on a line basis to ensure period-to-period comparability. All periods have also been adjusted to reflect the removal of 10,090 long distance lines due to zero-usage account clean-up during the billing system conversion.

"CenturyTel achieved revenue growth of 1.2% and generated strong free cash flow of $110.6 million during the third quarter in a very challenging environment," Glen F. Post, III, chairman and chief executive officer, said. "Through the first nine months of 2004, CenturyTel generated nearly $379 million of free cash flow and returned more than $342 million to shareholders through our cash dividends and share repurchase program."

Operating revenues, excluding nonrecurring items, rose 1.2% to $607.4 million in third quarter 2004 from $600.3 million in third quarter 2003. Revenue increases resulted primarily from approximately $20.0 million of revenues generated by the fiber assets acquired during 2003, data revenue growth from DSL subscribers, continued long distance subscriber growth and increased enhanced calling feature penetration. These increases more than offset revenue declines of $13.6 million attributable to anticipated lower intrastate toll revenues, universal service funding, interstate access revenues related to prior periods and the effect of access line losses.

Operating expenses, excluding nonrecurring items, increased 4.1% to $426.2 million from $409.5 million in third quarter 2003 due primarily to the fiber assets acquired during 2003 and increases in operating taxes, customer service expenses and marketing expenses.

Operating cash flow, excluding nonrecurring items, decreased 2.3% to $308.2 million from $315.5 million. CenturyTel achieved an operating cash flow margin of 50.7% during the quarter versus 52.6% in third quarter 2003.

Net income, excluding nonrecurring items, was $81.1 million compared to $88.5 million in third quarter 2003. Diluted earnings per share, excluding nonrecurring items, was $.60 in third quarter 2004 and $.61 in third quarter 2003.

"Strong growth in long distance and data revenues as well as the continued penetration of enhanced calling features reflect CenturyTel's continued success in delivering needed products and services to our customers in rural areas and smaller cities across the country," Post said.

For the first nine months of 2004, operating revenues, excluding nonrecurring items, increased to $1.805 billion from $1.765 billion for the same period in 2003, a 2.2% increase. Operating cash flow, excluding nonrecurring items, was $939.5 million for 2004 compared to $935.1 million a year ago. Operating income, excluding nonrecurring items, decreased to $554.6 million from $559.0 million in 2003.

Under generally accepted accounting principles (GAAP), net income for third quarter 2004 was $86.2 million compared to $91.0 million for third quarter 2003. Diluted earnings per share for both third quarter 2004 and 2003 was $.63. For the first nine months of 2004 and 2003, net income was $252.8 million and $262.3 million, respectively, while diluted earnings per share was $1.81 and $1.82, respectively. Third quarter 2004 results reflect an after-tax $6.0 million adjustment for over depreciated assets and the related revenue effect, as well as other nonrecurring items detailed in the accompanying financial information that affected the third quarters and first nine months of 2004 and 2003.

Outlook. For the fourth quarter 2004, CenturyTel expects total revenues of $590 to $605 million and diluted earnings per share of $.56 to $.60. For the full year 2004, diluted earnings per share is expected to be in the range of $2.34 to $2.38. These outlook figures are presented excluding the potential impact of any future mergers, acquisitions, divestitures, share repurchases or other unusual events.

The Company expects to provide full year 2005 earnings per share guidance in January 2005. The Company has, however, identified several items that can be expected to affect 2005 results. Increased national average loop costs are expected to negatively impact the Company's 2005 Universal Service Fund receipts and diluted earnings per share by $.05 to $.07. Our anticipated roll-outs of satellite entertainment and wireless services are expected to negatively impact 2005 diluted earnings per share by approximately $.05 to $.09. The Company currently anticipates, subject to market conditions and the availability of other investment opportunities, to complete its previously announced $400 million share repurchase program and to undertake transactions to mitigate the dilutive effect of the $500 million in Equity Units that are currently scheduled to settle in May 2005. Giving effect to these items, we currently anticipate 2005 interest expense will be between $200 and $210 million. These and other items that may affect 2005 results will be discussed in greater detail during our January 2005 call.

Reconciliation to GAAP. This release includes certain non-GAAP financial measures, including but not limited to operating cash flow, free cash flow and adjustments to GAAP measures to exclude the effect of nonrecurring items. In addition to providing key metrics for management to evaluate the Company's performance, we believe these measurements assist readers in their understanding of period-to-period operating performance and in identifying historical and prospective trends. Reconciliations of non-GAAP financial measures to the most comparable GAAP measures are included in the attached financial statements. Reconciliation of additional non-GAAP financial measures that may be discussed during the earnings call described below will be available in the Investor Relations portion of the Company's Web site at www.centurytel.com. Investors are urged to consider these non-GAAP measures in addition to, and not in substitution for, measures prepared in accordance with GAAP.

Investor Call. As previously announced, CenturyTel's management will host a conference call at 10:30 a.m. Central Time today. Interested parties can access the call by dialing 888.578.9505. The call will be accessible for replay until 11:59 p.m. Central Time, November 3, 2004, by calling 888.266.2081 and entering the conference ID number 575262. Investors can also listen to CenturyTel's earnings conference call and replay by accessing the Investor Relations portion of the Company's Web site at www.centurytel.com prior to November 17, 2004.

In addition to historical information, this release includes certain forward-looking statements, estimates and projections that are based on current expectations only, and are subject to a number of risks, uncertainties and assumptions, many of which are beyond the control of the Company. Actual events and results may differ materially from those anticipated, estimated or projected if one or more of these risks or uncertainties materialize, or if underlying assumptions prove incorrect. Factors that could affect actual results include but are not limited to: the timing, success and overall effects of competition from a wide variety of competitive providers; the risks inherent in rapid technological change; the effects of ongoing changes in the regulation of the communications industry; the Company's ability to effectively manage its growth, including integrating newly-acquired businesses into the Company's operations and hiring adequate numbers of qualified staff; possible changes in the demand for, or pricing of, the Company's products and services; the Company's ability to successfully introduce new product or service offerings on a timely and cost-effective basis; the Company's ability to collect its receivables from financially troubled communications companies; other risks referenced from time to time in the Company's filings with the Securities and Exchange Commission; and the effects of more general factors such as changes in interest rates, in accounting policies or practices, in operating, medical or administrative costs, in general market, labor or economic conditions, or in legislation, regulation or public policy. These and other uncertainties related to the Company's business are described in greater detail in the Company's Annual Report on Form 10-K for the year ended December 31, 2003. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release. The information contained in this release is as of October 28, 2004. The Company undertakes no obligation to update any of its forward-looking statements.

CenturyTel, Inc. provides communications services including local, long distance, Internet access and data services to customers in 22 states. The company, headquartered in Monroe, Louisiana, is publicly traded on the New York Stock Exchange under the symbol CTL, and is included in the S&P 500 Index. CenturyTel is the 8th largest local exchange telephone company, based on access lines, in the United States. Visit CenturyTel at www.centurytel.com.

###

 


 

CENTURYTEL, INC.
CONSOLIDATED STATEMENTS OF INCOME
THREE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
(UNAUDITED)

 

      Three months ended September 30, 2004   Three months ended September 30, 2003        

 In thousands, except per share amounts

 

As
reported

 

Less
non-
recurring
items

 

As adjusted
excluding
non-
recurring
items

   As
reported
  Less
non-
recurring
items
   As adjusted
excluding
non-
recurring
items
   Increase
(decrease)
as reported
   Increase
(decrease)
excluding
nonrecurring
items
                                   

OPERATING REVENUES

                                 
 

Local service

  $

179,793 

     

179,793 

 

179,136 

     

179,136 

 

0.4% 

 

0.4% 

 

Network access

   

237,522 

 

(3,091)

(1)

240,613 

 

252,757 

     

252,757 

 

(6.0%)

 

(4.8%)

 

Long distance

   

49,743 

     

49,743 

 

45,207 

     

45,207 

 

10.0% 

 

10.0% 

 

Data

   

69,570 

  (422) (1) 

69,992 

 

62,008 

     

62,008 

 

12.2% 

 

12.9% 

 

Fiber transport and CLEC

   

19,113 

     

19,113 

 

13,530 

     

13,530 

 

41.3% 

 

41.3% 

 

Other

   

48,138 

     

48,138 

 

47,626 

     

47,626 

 

1.1% 

 

1.1% 

       

603,879 

 

(3,513)

 

607,392 

 

600,264 

 

-   

 

600,264 

 

0.6% 

 

1.2% 

                                     

OPERATING EXPENSES

                                 
 

Cost of services and products

   

191,000 

     

191,000 

 

190,193 

     

190,193 

 

0.4% 

 

0.4% 

 

Selling, general and administrative

   

108,153 

     

108,153 

 

94,561 

     

94,561 

 

14.4% 

 

14.4% 

 

Depreciation and amortization

   

113,857 

 

(13,221)

(1)

127,078 

 

124,729 

     

124,729 

 

(8.7%)

 

1.9% 

       

413,010 

 

(13,221)

 

426,231 

 

409,483 

 

-   

 

409,483 

 

0.9% 

 

4.1% 

                                     

OPERATING INCOME

   

190,869 

 

9,708 

 

181,161 

 

190,781 

 

-   

 

190,781 

 

0.0% 

 

(5.0%)

                                     

OTHER INCOME (EXPENSE)

                                 
 

Interest expense

   

(52,174)

     

(52,174)

 

(54,360)

     

(54,360)

 

(4.0%)

 

(4.0%)

 

Income from unconsolidated cellular entity

1,929 

     

1,929 

 

1,736 

     

1,736 

 

11.1% 

 

11.1% 

 

Other income and expense

   

(822)

  (1,500) (2)

678 

 

(1,076)

     

(1,076)

 

(23.6%)

 

(163.0%)

 

Income tax expense

   

(53,610)

 

(3,151)

(3)

(50,459)

 

(46,102)

 

2,527 

(4)

(48,629)

 

16.3% 

 

3.8% 

                                     

NET INCOME

  $

86,192 

 

5,057 

 

81,135 

 

90,979 

 

2,527 

 

88,452 

 

(5.3%)

 

(8.3%)

                                     

BASIC EARNINGS PER SHARE

   $

0.64 

 

0.04 

 

0.60 

 

0.63 

 

0.02 

 

0.61 

 

1.6% 

 

(1.6%)

DILUTED EARNINGS PER SHARE

  $

0.63 

 

0.04 

 

0.60 

 

0.63 

 

0.02 

 

0.61 

 

0.0% 

 

(1.6%)

                                     

SHARES OUTSTANDING

                                 
 

Basic

   

134,885 

     

134,885 

 

143,897 

     

143,897 

 

(6.3%)

 

(6.3%)

 

Diluted

   

135,737 

     

135,737 

 

145,171 

     

145,171 

 

(6.5%)

 

(6.5%)

                                     

DIVIDENDS PER COMMON SHARE

  $

0.0575 

     

0.0575 

 

0.055 

     

0.055 

 

4.5% 

 

4.5% 


 

NONRECURRING ITEMS

 

(1) - Adjustment for overdepreciated assets, including related revenue effect.

 

(2) - Impairment of nonoperating investment.

 

(3) - Tax effect of items (1) and (2).

 

(4) - Net out of period income tax adjustments.

 


 

CENTURYTEL, INC.
CONSOLIDATED STATEMENTS OF INCOME
NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
(UNAUDITED)

 

Nine months ended September 30, 2004 Nine months ended September 30, 2003

In thousands, except per share amounts

As
reported

Less
non-
recurring
items

As adjusted
excluding
non-
recurring
items

As
reported

Less
non-
recurring
items

As adjusted
excluding
non-
recurring
items

Increase
(decrease)
as reported

Increase
(decrease)
excluding
nonrecurring
items

OPERATING REVENUES

Local service

$

537,993 

537,993 

534,509 

534,509 

0.7% 

0.7% 

Network access

723,994 

(3,091)

(1)

727,085 

747,307 

747,307 

(3.1%)

(2.7%)

Long distance

140,059 

140,059 

130,968 

130,968 

6.9% 

6.9% 

Data

203,367 

(422)

(1)

203,789 

180,816 

180,816 

12.5% 

12.7% 

Fiber transport and CLEC

54,866 

54,866 

28,461 

28,461 

92.8% 

92.8% 

Other

 

140,859 

 

140,859 

142,946 

 

142,946 

(1.5%)

(1.5%)

 

1,801,138 

(3,513)

1,804,651 

1,765,007 

 

1,765,007 

2.0% 

2.2% 

OPERATING EXPENSES

Cost of services and products

562,775 

562,775 

552,013 

552,013 

1.9% 

1.9% 

Selling, general and administrative

302,426 

302,426 

272,900 

(4,959)

(4)

277,859 

10.8% 

8.8% 

Depreciation and amortization

 

371,600 

(13,221)

(1)

384,821 

376,159 

 

376,159 

(1.2%)

2.3% 

 

1,236,801 

(13,221)

1,250,022 

1,201,072 

(4,959)

1,206,031 

3.0% 

3.6% 

OPERATING INCOME

564,337 

9,708 

554,629 

563,935 

4,959 

558,976 

0.1% 

(0.8%)

OTHER INCOME (EXPENSE)

Interest expense

(157,806)

(157,806)

(165,909)

(165,909)

(4.9%)

(4.9%)

Income from unconsolidated cellular entity

6,114 

6,114 

4,895 

4,895 

24.9% 

24.9% 

Other income and expense

(2,329)

(1,500)

(2)

(829)

(1,034)

(1,034)

125.2% 

(19.8%)

Income tax expense

 

(157,561)

(3,151)

(3)

(154,410)

(139,622)

791 

(5)

(140,413)

12.8% 

10.0% 

NET INCOME

$

252,755 

5,057 

247,698 

262,265 

5,750 

256,515 

(3.6%)

(3.4%)

BASIC EARNINGS PER SHARE

$

1.82 

0.04 

1.79 

1.83 

0.04 

1.79 

(0.5%)

0.0% 

DILUTED EARNINGS PER SHARE

$

1.81 

0.04 

1.78 

1.82 

0.04 

1.78 

(0.5%)

0.0% 

SHARES OUTSTANDING

Basic

138,512 

138,512 

143,370 

143,370 

(3.4%)

(3.4%)

Diluted

139,324 

139,324 

144,481 

144,481 

(3.6%)

(3.6%)

DIVIDENDS PER COMMON SHARE

$

0.1725 

0.1725 

0.165 

0.165 

4.5% 

4.5% 


 

NONRECURRING ITEMS

(1) - Adjustment for overdepreciated assets, including related revenue effect.

(2) - Impairment of nonoperating investment.

(3) - Tax effect of items (1) and (2).

(4) - Partial recovery of amounts previously written off in connection with WorldCom bankruptcy.

(5) - Net out of period income tax adjustments ($2.5 million credit), net of tax expense effect of item (4).

 


 

CENTURYTEL, INC.
CONSOLIDATED BALANCE SHEETS
SEPTEMBER 30, 2004 AND DECEMBER 31, 2003
(UNAUDITED)

September 30, December 31,
2004 2003
(in thousands)

ASSETS

CURRENT ASSETS

Cash and cash equivalents

$

168,975 

203,181 

Other current assets

 

261,861 

259,758 

        Total current assets

 

430,836 

462,939 

NET PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment

7,333,871 

7,184,155 

Accumulated depreciation

 

(3,998,332)

(3,728,674)

        Net property, plant and equipment

 

3,335,539 

3,455,481 

INVESTMENTS AND OTHER ASSETS

Goodwill

3,430,302 

3,425,001 

Other

 

593,657 

552,431 

        Total investments and other assets

 

4,023,959 

3,977,432 

TOTAL ASSETS

$

7,790,334 

7,895,852 

 

LIABILITIES AND EQUITY

CURRENT LIABILITIES

Current maturities of long-term debt

$

121,156 

72,453 

Other current liabilities

 

418,930 

398,930 

        Total current liabilities

540,086 

471,383 

LONG-TERM DEBT

2,900,964 

3,109,302 

DEFERRED CREDITS AND OTHER LIABILITIES

941,539 

836,651 

STOCKHOLDERS' EQUITY

 

3,407,745 

3,478,516 

TOTAL LIABILITIES AND EQUITY

$

7,790,334 

7,895,852 

 


 

CENTURYTEL, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(UNAUDITED)

 

Three months ended September 30, 2004 Three months ended September 30, 2003
In thousands As
reported
Less
non-
recurring
items
As adjusted
excluding
non-
recurring
items
As
reported
Less
non-
recurring
items
As adjusted
excluding
non-
recurring
items

Operating cash flow and cash flow margin

Operating income

$

190,869 

9,708 

(1)

181,161 

190,781 

-   

190,781 

Add: Depreciation and amortization

 

113,857 

(13,221)

(1)

127,078 

124,729 

 

124,729 

Operating cash flow

$

304,726 

(3,513)

308,239 

315,510 

-   

315,510 

Revenues

$

603,879 

(3,513)

(1)

607,392 

600,264 

-   

600,264 

Operating income margin (operating income divided by revenues)

31.6% 

 

29.8% 

31.8% 

31.8% 

Operating cash flow margin (operating cash flow divided by revenues)

50.5% 

50.7% 

52.6% 

52.6% 

 

Free cash flow (prior to debt service requirements and dividends)

Net income

$

86,192 

5,057 

(2)

81,135 

90,979 

2,527 

(3)

88,452 

Add: Depreciation and amortization

113,857 

(13,221)

(1)

127,078 

124,729 

-   

124,729 

Less: Capital expenditures

 

(97,583)

-   

(97,583)

(102,201)

-   

(102,201)

Free cash flow

$

102,466 

(8,164)

110,630 

113,507 

2,527 

110,980 

Free cash flow

$

102,466 

113,507 

Income from unconsolidated cellular entity

(1,929)

(1,736)

Deferred income taxes

18,370 

24,181 

Changes in current assets and current liabilities

13,622 

12,604 

Increase in other noncurrent assets

(8,565)

(6,779)

Decrease in other noncurrent liabilities

(1,152)

(5,483)

Retirement benefits

5,137 

13,721 

Other, net

6,904 

(2,867)

Add: Capital expenditures

 

97,583 

102,201 

Net cash provided by operating activities

$

232,436 

249,349 


 

NONRECURRING ITEMS

(1) - Adjustment for overdepreciated assets, including related revenue effect (presented on a pre-tax basis).

(2) - Adjustment for overdepreciated assets, including related revenue effect, and impairment of nonoperating investment (presented on an after-tax basis).

(3) - Net out of period income tax adjustments.

 


 

CENTURYTEL, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(UNAUDITED)

 

Nine months ended September 30, 2004 Nine months ended September 30, 2003
In thousands As
reported
Less
non-
recurring
items
As adjusted
excluding
non-
recurring
items
As
reported
Less
non-
recurring
items

As adjusted
excluding
non-
recurring
items

Operating cash flow and cash flow margin

 

Operating income

$

564,337 

9,708 

(1)

554,629 

563,935 

4,959 

(3)

558,976 

 

Add: Depreciation and amortization

 

371,600 

(13,221)

(1)

384,821 

376,159 

 

376,159 

Operating cash flow

$

935,937 

(3,513)

939,450 

940,094 

4,959 

935,135 

Revenues

$

1,801,138 

(3,513)

(1)

1,804,651 

1,765,007 

-   

1,765,007 

Operating income margin (operating income divided by revenues)  

31.3% 

30.7% 

32.0% 

31.7% 

Operating cash flow margin (operating cash flow divided by revenues)  

52.0% 

52.1% 

53.3% 

53.0% 

 

Free cash flow (prior to debt service requirements and dividends)

Net income

$

252,755 

5,057 

(2)

247,698 

262,265 

5,750 

(4)

256,515 

Add: Depreciation and amortization

371,600 

(13,221)

(1)

384,821 

376,159 

-   

376,159 

Less: Capital expenditures

 

(253,597)

-   

(253,597)

(256,459)

-   

(256,459)

Free cash flow

$

370,758 

(8,164)

378,922 

381,965 

5,750 

376,215 

Free cash flow

$

370,758 

381,965 

Income from unconsolidated cellular entity

(6,114)

(4,895)

Deferred income taxes

75,408 

68,022 

Changes in current assets and current liabilities

45,892 

128,431 

Increase in other noncurrent assets

(26,474)

(18,280)

Decrease in other noncurrent liabilities

(4,696)

(4,790)

Retirement benefits

23,000 

25,597 

 

Other, net

 

4,423 

 

 

 

 

 

(4,087)

 

 

 

 

 

Add: Capital expenditures

 

253,597 

 

 

 

 

 

256,459 

 

 

 

 

 

Net cash provided by operating activities

$

735,794 

 

 

 

 

 

828,422 

 

 

 

 


 

NONRECURRING ITEMS

(1) -

Adjustment for overdepreciated assets, including related revenue effect (presented on a pre-tax basis).

(2) -

Adjustment for overdepreciated assets, including related revenue effect, and impairment of nonoperating investment (presented on an after-tax basis).

(3) -

Partial recovery of amounts previously written off in connection with WorldCom bankruptcy (presented on a pre-tax basis).

(4) -

Partial recovery of amounts previously written off in connection with WorldCom bankruptcy (presented on an after-tax basis) and net out of period income tax adjustments of $2.5 million.

-----END PRIVACY-ENHANCED MESSAGE-----